RENCANA ANGGARAN BELANJA

Projek : Pembuatan Kandang Kambing

Lokasi : Jawa Tengah
Pemilik : Sahabat Briliant

NO ITEM MATERIAL PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH

I Pekerjaan Atap
1 Galfalum tbl 0,25 mm pjg 4 m 32.00 lbr Rp 35,000 Rp 1,120,000
3 Baut roofing Screw SDA 3 cm 400.00 bj Rp 750 Rp 300,000
4 Jasa Pasang atap 90.00 m² Rp 9,000 Rp 810,000
Sub Total Rp 2,230,000
II Pekerjaan Kuda-Kuda
1 Besi L 50/50/5 10.70 btg Rp 205,000 Rp 2,193,500
2 Gordeng CNP 75 17.00 btg Rp 112,500 Rp 1,912,500
3 Dudukan gordeng Besi L 50/50/5 1.00 btg Rp 205,000 Rp 205,000
4 Baut 3/4' x 3 cm 76.00 bj Rp 350 Rp 26,600
5 Besi Ø 8 mm SNI 1.00 btg Rp 32,000 Rp 32,000
6 Full Drat Ø 8 mm 1.00 btg Rp 75,000 Rp 75,000
7 Mur Baut Ø 8 mm 72.00 bj Rp 3,500 Rp 252,000
6 Jasa Pekerjaan Kuda-Kuda 225.00 kg Rp 8,000 Rp 1,800,000
Sub Total Rp 6,137,600
III Pekerjaan Peyangga
1 Besi UMP 65/42/5 8.00 btg Rp 400,000 Rp 3,200,000
2 Umpak 16.00 bj Rp 50,000 Rp 800,000
3 Plat 15/15/8 16.00 lbr Rp 15,000 Rp 240,000
4 Besi L 50/50/5 0.50 btg Rp 205,000 Rp 102,500
5 Dinabolt 10' x 70 mm 52.00 bj Rp 7,500 Rp 390,000
6 Jasa Pekerjaan Penyangga 336.00 kg Rp 8,000 Rp 2,688,000
Sub Total Rp 7,420,500
IV Pekerjaan Penyekat
1 Hollo 50/50/2 5.00 btg Rp 175,000 Rp 875,000
2 Holl 40/40/1,2 5.00 btg Rp 59,000 Rp 295,000
3 Hollo 20/40/1,2 55.00 btg Rp 45,000 Rp 2,475,000
4 Wiremash m6 75.00 m³ Rp 27,600 Rp 2,070,000
5 Baut roofing Screw SDA 4 cm 500.00 bj Rp 950 Rp 475,000
6 Engsel 60.00 bj Rp 5,000 Rp 300,000
7 Grendel 30.00 bj Rp 5,000 Rp 150,000
8 Besi L 50/50/5 0.25 btg Rp 205,000 Rp 51,250
9 Jasa Pekerjaan Penyekat 493.00 kg Rp 8,000 Rp 3,944,000
Sub Total Rp 10,635,250
V Pekerjaan Tower Air
1 Besi UMP 65/42/5 1.00 btg Rp 400,000 Rp 400,000
2 Besi L 50/50/5 3.00 btg Rp 205,000 Rp 615,000
3 Umpak 3.00 bj Rp 50,000 Rp 150,000
4 Plat 15/15/8 2.00 lbr Rp 15,000 Rp 30,000
5 Dinabolt 10' x 70 mm 4.00 bj Rp 7,500 Rp 30,000
6 Mur Baut Ø 10 mm 6.00 bj Rp 4,000 Rp 24,000
7 Jasa Pekerjaan Tower Air 106.00 kg Rp 8,000 Rp 848,000
Sub Total Rp 2,097,000
VI Pekerjaan Sanitasi
1 Tangki Air 300 lt 1.00 unit Rp 500,000 Rp 500,000
2 Pipa air 3/4' 4.25 btg Rp 40,000 Rp 170,000
3 krat 3/4' 30.00 bj Rp 9,500 Rp 285,000
4 Sambungan T 3/4' 30.00 bj Rp 4,500 Rp 135,000
NO ITEM MATERIAL PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH
5 Sok Drat 3/4' 30.00 bj Rp 4,500 Rp 135,000
6 Elbow 3/4' 6.00 bj Rp 5,000 Rp 30,000
7 Dop 3/4' 4.00 bj Rp 5,000 Rp 20,000
8 Gibol Joint 3/4' 1.00 bj Rp 8,500 Rp 8,500
9 Lem 1.00 bj Rp 7,500 Rp 7,500
10 Jasa Pekerjaan Sanitasi 1.00 ls Rp 400,000 Rp 400,000
Sub Total Rp 1,691,000
VII Pekerjaan Lantai Kandang
1 Kayu Gelagar 6/12, Glugu Tua 60.00 m Rp 20,000 Rp 1,200,000
2 Bambu apus 50 mm 214.00 bj Rp 300 Rp 64,200
3 Paku 2 cm 428.00 bj Rp 50 Rp 21,400
4 Baut Ø 8 mm panjang 14 cm 32.00 bj Rp 6,500 Rp 208,000
5 Jasa Pekerjaan Lantai Kandang 1.00 ls Rp 400,000 Rp 400,000
Sub Total Rp 1,893,600
VIII Pekerjaan Tempat Makan dan Minum
1 Besi L 50/50/5 0.50 btg Rp 205,000 Rp 102,500
2 Kayu 4/6, Jawa Keras 30.00 m Rp 9,000 Rp 270,000
3 Papan 1 x 30, Kayu Jawa Keras 69.16 m Rp 9,000 Rp 622,440
4 Paku 3 cm 320.00 bj Rp 50 Rp 16,000
5 Paku 4 cm 64.00 bj Rp 60 Rp 3,840
6 Mur Baut Ø 8 mm 16.00 bj Rp 3,500 Rp 56,000
7 Mur Baut Ø 8 mm panjang 6 cm 20.00 bj Rp 3,500 Rp 70,000
8 Ember Elastis 30.00 bj Rp 20,000 Rp 600,000
9 Jasa Pekerjaan Tempat Makan dan Minum 1.00 ls Rp 750,000 Rp 750,000
Sub Total Rp 2,490,780
IX Pekerjaan Urin
1 Kayu 4/6, Jawa Keras 116.00 m Rp 9,000 Rp 1,044,000
2 Kayu 6/12, Glugu Tua 8.80 m Rp 20,000 Rp 176,000
3 Umpak 8.00 bj Rp 50,000 Rp 400,000
4 Polykarbonat 18.00 m² Rp 72,000 Rp 1,296,000
5 Kassa Alumunium 2.25 m² Rp 90,000 Rp 202,500
6 Pipa PVC 4' 3.75 btg Rp 163,000 Rp 611,250
7 Paku 8 cm 200.00 bj Rp 70 Rp 14,000
8 Mur Baut Ø 8 mm 6.00 bj Rp 3,500 Rp 21,000
9 Penjepit Bambu 27.00 m Rp 300 Rp 8,100
10 Paku 2 cm 60.00 bj Rp 50 Rp 3,000
11 Jasa Pekerjaan Urin 1.00 ls Rp 400,000 Rp 400,000
Sub Total Rp 4,175,850
X Pekerjaan Paving 27.00 m² Rp 40,000 Rp 1,080,000
Sub Total Rp 1,080,000
XI Pekerjaan Finishing
1 Cat Besi 84.00 m² Rp 10,000 Rp 840,000
2 Cat Kayu 1.00 ls Rp 300,000 Rp 300,000
Sub Total Rp 1,140,000
XII Transportasi Material Jadi ke Lokasi 1.00 ls Rp 2,000,000 Rp 2,000,000
Sub Total Rp 2,000,000
Grand Total Rp 42,991,580